Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:EMR
AUD
Description
Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$800.5M which is a rise of roughly 66% over the last nine months. As of 08/30/2022 they have ~A$43M debt and ~A$38.37M cash. They have 594M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$481.89M
$800.50M
08/30/2022
Total Assets:
$103.38M
$99.24M
08/30/2022
Total Liabilities:
$68.92M
$66.16M
08/30/2022
Current Assets:
$39.97M
$38.37M
08/30/2022
Current Liabilities:
$13.78M
$13.23M
08/30/2022
Total Debt:
$44.80M
$43.00M
08/30/2022
Cash:
$39.97M
$38.37M
08/30/2022
Enterprise Value:
$486.71M
$805.13M
07/07/1995
Cash Flow:
$73.80M
$84.73M
never
Cash Flow Multiple:
6.53
9.45
never
Net Debt to Cash Flow Ratio:
0.07
0.05
never
Finance within 1 year:
08/30/2022
Misc
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
594,000,000
594,000,000
08/30/2022
Shares (FD):
608,000,000
608,000,000
08/30/2022
Insider Ownership:
n/a
50%
04/21/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2020
08/30/2022
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
08/30/2022
Production (Silver Eq Oz.) :
(guess) 8,525,046
(guess) 8,254,769
08/30/2022
Initial CapEx (Outstanding):
$98.00M20.34% of MCap
$98.00M12.24% of MCap
08/30/2022
Funding Option:
n/a
n/a
08/30/2022
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
8
04/12/2023
Resource Data
GOLD
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.90M
0.90M
08/30/2022
Measured & Indicated:
1.00M
1.00M
08/30/2022
Inferred:
0.10M
0.10M
08/30/2022
Reserves & Resources:
1.10M
1.10M
never
P L A U S I B L E
Proven & Probable:
0.77M
0.77M
08/30/2022
Measured & Indicated:
0.83M
0.83M
08/30/2022
Inferred:
0.04M
0.04M
08/30/2022
Reserves & Resources:
0.88M
0.88M
never
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
08/30/2022
Cash Cost:
$700
$700
08/30/2022
Extra Operating Cost:
$400
$400
08/30/2022
Average Grade:
2.00 g/t
2.00 g/t
08/30/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/21/2023
F U T U R E
Proven & Probable:
1.00M
1.00M
08/30/2022
Annual Production:
100,000oz.
100,000oz.
08/30/2022
Cash Cost:
$750
$900
04/21/2023
Extra Operating Cost:
$400
$500
04/21/2023
SILVER
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
08/30/2022
Measured & Indicated:
n/a
n/a
08/30/2022
Inferred:
n/a
n/a
08/30/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/30/2022
Measured & Indicated:
n/a
n/a
08/30/2022
Inferred:
n/a
n/a
08/30/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
08/30/2022
Extra Operating Cost:
n/a
n/a
08/30/2022
Average Grade:
n/a
n/a
08/30/2022
Recovery Rate:
n/a
n/a
08/30/2022
F U T U R E
Proven & Probable:
n/a
n/a
08/30/2022
Annual Production:
n/a
n/a
08/30/2022
Cash Cost:
n/a
n/a
08/30/2022
Extra Operating Cost:
n/a
n/a
08/30/2022
Property
Last Analysis Data (08/30/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Cambodia , Cambodia
Okvau
100% (guess)
40,000
Open Pit
show
1 million oz open pit at 2 gpt.
40% After-Tax IRR.
$90 million capex.
Production in 2019.
Exploration
Cambodia , Cambodia
O'Chhung
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
60,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Cambodia , Cambodia
Okvau
100% (guess)
40,000
Open Pit
show
1 million oz open pit at 2 gpt.
40% After-Tax IRR.
$90 million capex.
Production in 2019.
Exploration
Cambodia , Cambodia
O'Chhung
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
60,000
Profitability (by resource)
Proven & Probable
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.90M
0.90M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.77M
0.77M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$564.57M
$648.18M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$564.57M
$648.18M
n/a
Max Profit / Current MCap:
1.172
0.810
n/a
Max Profit Per Share (Gold):
$0.93
$1.07
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.93
$1.07
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$629.92
$1,046.40
n/a
FD MCap / Silver Eq.:
$7.39
$12.68
n/a
FD MCap / Per Metal as % Spot Price:
34.27%
53.74%
n/a
Measured & Indicated
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
1.00M
1.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.83M
0.83M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$614.75M
$705.80M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$614.75M
$705.80M
n/a
Max Profit / Current MCap:
1.276
0.882
n/a
Max Profit Per Share (Gold):
$1.01
$1.16
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.01
$1.16
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$578.49
$960.98
n/a
FD MCap / Silver Eq.:
$6.79
$11.64
n/a
FD MCap / Per Metal as % Spot Price:
31.47%
49.35%
n/a
Reserves & Resources
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
1.10M
1.10M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.88M
0.88M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$646.12M
$741.81M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$646.12M
$741.81M
n/a
Max Profit / Current MCap:
1.341
0.927
n/a
Max Profit Per Share (Gold):
$1.06
$1.22
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.06
$1.22
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$550.41
$914.33
n/a
FD MCap / Silver Eq.:
$6.46
$11.08
n/a
FD MCap / Per Metal as % Spot Price:
29.95%
46.95%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6892
AUD 0.6616
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: